[AXTERIA] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -13.25%
YoY- -2.48%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 373,080 355,212 339,948 359,033 380,554 342,452 314,492 12.02%
PBT 27,190 20,676 20,080 27,526 31,690 24,196 22,334 13.97%
Tax -6,126 -4,520 -3,956 -5,780 -6,626 -5,072 -4,344 25.67%
NP 21,064 16,156 16,124 21,746 25,064 19,124 17,990 11.05%
-
NP to SH 19,752 15,076 15,127 20,442 23,564 18,912 16,903 10.91%
-
Tax Rate 22.53% 21.86% 19.70% 21.00% 20.91% 20.96% 19.45% -
Total Cost 352,016 339,056 323,824 337,286 355,490 323,328 296,502 12.08%
-
Net Worth 151,269 144,827 144,570 153,673 150,145 151,719 144,735 2.97%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 14,545 8,831 - - 18,953 -
Div Payout % - - 96.15% 43.20% - - 112.13% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 151,269 144,827 144,570 153,673 150,145 151,719 144,735 2.97%
NOSH 173,873 174,490 176,305 176,635 176,641 176,417 172,303 0.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.65% 4.55% 4.74% 6.06% 6.59% 5.58% 5.72% -
ROE 13.06% 10.41% 10.46% 13.30% 15.69% 12.47% 11.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 214.57 203.57 192.82 203.26 215.44 194.11 182.52 11.35%
EPS 11.36 8.64 8.58 11.57 13.34 10.72 9.81 10.24%
DPS 0.00 0.00 8.25 5.00 0.00 0.00 11.00 -
NAPS 0.87 0.83 0.82 0.87 0.85 0.86 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 176,567
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.31 45.05 43.11 45.53 48.26 43.43 39.88 12.02%
EPS 2.50 1.91 1.92 2.59 2.99 2.40 2.14 10.89%
DPS 0.00 0.00 1.84 1.12 0.00 0.00 2.40 -
NAPS 0.1918 0.1837 0.1833 0.1949 0.1904 0.1924 0.1835 2.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.84 0.92 1.02 1.12 1.02 0.95 -
P/RPS 0.41 0.41 0.48 0.50 0.52 0.53 0.52 -14.61%
P/EPS 7.75 9.72 10.72 8.81 8.40 9.51 9.68 -13.74%
EY 12.91 10.29 9.33 11.35 11.91 10.51 10.33 15.97%
DY 0.00 0.00 8.97 4.90 0.00 0.00 11.58 -
P/NAPS 1.01 1.01 1.12 1.17 1.32 1.19 1.13 -7.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 04/08/08 20/05/08 19/02/08 20/11/07 30/07/07 29/05/07 -
Price 0.75 0.88 0.94 0.98 1.01 1.13 0.93 -
P/RPS 0.35 0.43 0.49 0.48 0.47 0.58 0.51 -22.14%
P/EPS 6.60 10.19 10.96 8.47 7.57 10.54 9.48 -21.39%
EY 15.15 9.82 9.13 11.81 13.21 9.49 10.55 27.20%
DY 0.00 0.00 8.78 5.10 0.00 0.00 11.83 -
P/NAPS 0.86 1.06 1.15 1.13 1.19 1.31 1.11 -15.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment